Company Valuation: Guidewire Software, Inc.

Data adjusted to current consolidation scope
Fiscal Period: July 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 6,514 6,908 12,405 19,047 12,650 13,331 - -
Change - 6.05% 79.57% 53.54% -33.58% 5.39% - -
Enterprise Value (EV) 1 6,514 6,507 11,675 18,238 12,113 12,368 11,839 13,331
Change - -0.12% 79.43% 56.22% -33.58% 2.11% -4.28% 12.6%
P/E -36x -62.4x -2,144x 279x 93.2x 74x 53.3x 36.4x
PBR - 5.81x 9.28x 13.3x 10.9x 8.62x 6.52x 4.96x
PEG - 1.7x 22.6x -0x 1x 2.1x 1.4x 0.8x
Capitalization / Revenue 8.02x 7.63x 12.7x 15.8x 8.57x 7.76x 6.7x 5.83x
EV / Revenue 8.02x 7.19x 11.9x 15.2x 8.21x 7.2x 5.95x 5.83x
EV / EBITDA -252x 220x 100x 80.5x 33.5x 28.2x 21.1x 17.4x
EV / EBIT -144x 557x 117x 87.6x 35.6x 29.8x 22.3x 19.4x
EV / FCF -109x 310x 65.9x 65x 33.8x 28.8x 22.3x 21.7x
FCF Yield -0.92% 0.32% 1.52% 1.54% 2.96% 3.47% 4.48% 4.61%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -2.16 -1.36 -0.07 0.81 1.63 2.199 3.05 4.468
Distribution rate - - - - - - - -
Net sales 1 812.6 905.3 980.5 1,202 1,475 1,717 1,990 2,286
EBITDA 1 -25.83 29.63 116.3 226.6 361.1 437.9 562.1 764.5
EBIT 1 -45.29 11.68 99.5 208.2 339.9 414.7 531.7 685.6
Net income 1 -180.4 -111.9 -6.103 69.8 139.3 184.5 255.1 359.7
Net Debt 1 - -401.5 -730.6 -808.6 -537.2 -962.7 -1,492 -
Reference price 2 77.72 84.82 150.07 226.22 151.94 162.59 162.59 162.59
Nbr of stocks (in thousands) 83,816 81,445 82,663 84,195 83,256 81,993 - -
Announcement Date 06/09/22 07/09/23 05/09/24 04/09/25 03/09/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
73.95x7.2x28.24x-.--% 13.33B
26.22x9.75x15.8x0.75% 3,876B
119.04x52.39x85.4x-.--% 442B
19.59x5.66x9.85x1.53% 396B
232.13x20.7x60.61x-.--% 300B
29.22x5.98x18.57x1.27% 272B
2504.3x41.91x137.1x-.--% 257B
73.75x6.72x17.6x-.--% 109B
42.14x11.63x30.09x-.--% 99.98B
13.72x3.65x7.63x-.--% 97.39B
Average 313.41x 16.56x 41.09x 0.36% 586.29B
Weighted average by Cap. 153.11x 14.36x 28.56x 0.66%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Guidewire Software, Inc.

Historical PBR trend

Valuation ratios - PBR - Guidewire Software, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Guidewire Software, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Guidewire Software, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Guidewire Software, Inc.
  1. Stock Market
  2. Stocks
  3. GWRE Stock
  4. Valuation Guidewire Software, Inc.